FPT Digital Retail JSC Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Dec'25

Sep'25

Jun'25

Mar'25

Dec'24

Sep'24

Jun'24

Net Sales

1,49,12,761.57

1,31,09,916.76

1,13,90,344.66

1,16,69,845.45

1,14,47,648.15

1,03,75,679.03

92,39,510.14

Other Operating Income

0.00

Total Operating income

1,49,12,761.57

1,31,09,916.76

1,13,90,344.66

1,16,69,845.45

1,14,47,648.15

1,03,75,679.03

92,39,510.14

Raw Material Cost

1,20,38,093.55

1,05,70,480.93

91,99,245.34

93,45,344.17

94,59,807.63

85,66,817.95

75,05,253.99

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

12,41,347.33

11,50,420.38

12,12,471.14

9,74,541.22

9,17,371.43

8,92,017.78

Power Cost

0.00

Manufacturing Expenses

1,06,489.87

99,878.72

93,659.85

88,583.55

78,887.85

59,532.52

54,565.75

Selling and Distribution Expenses

24,54,926.99

22,00,432.76

20,33,940.21

20,06,650.91

17,83,916.93

15,76,221.10

16,05,262.22

Other Expenses

-10,648.99

-1,34,122.61

-1,24,408.02

-1,30,105.47

-1,05,342.91

-97,690.40

-94,658.35

Total Expenditure (Excl Depreciation)

1,44,93,020.54

1,27,70,913.69

1,12,33,185.55

1,13,51,995.08

1,12,43,724.56

1,01,43,039.05

91,10,516.21

Operating Profit (PBDIT) excl Other Income

419741

339003.1

157159.1

317850.4

203923.6

232640

128993.9

Other Income

1,01,763.99

85,801.26

63,166.05

43,244.60

44,312.11

23,976.02

-2,651.88

Operating Profit (PBDIT)

5,21,505.02

5,29,240.45

3,18,548.19

4,51,490.93

3,34,856.27

3,38,024.90

2,03,075.80

Interest

1,06,489.87

99,878.72

93,659.85

88,583.55

78,887.85

59,532.52

54,565.75

Exceptional Items

0.00

Gross Profit (PBDT)

28,74,668.02

25,39,435.84

21,91,099.32

23,24,501.28

19,87,840.52

18,08,861.08

17,34,256.16

Depreciation

0.00

1,04,436.12

98,223.02

90,395.95

86,620.57

81,408.89

76,733.75

Profit Before Tax

4,15,015.15

3,24,925.61

2,06,665.31

2,72,511.43

1,69,347.85

1,97,083.48

71,776.31

Tax

66,678.88

59,045.19

49,425.88

59,727.83

35,486.24

31,670.38

23,324.67

Provisions and contingencies

0.00

Profit After Tax

2,89,511.09

2,18,733.44

1,18,657.65

1,67,962.77

1,11,098.30

1,40,910.94

26,743.11

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

2,89,511.09

2,18,733.44

1,18,657.65

1,67,962.77

1,11,098.30

1,40,910.94

26,743.11

Share in Profit of Associates

0.00

Minority Interest

58,825.18

47,146.99

38,581.78

44,820.84

22,763.31

24,502.16

21,708.53

Other related items

0.00

Consolidated Net Profit

3,48,336.27

2,65,880.42

1,57,239.43

2,12,783.61

1,33,861.61

1,65,413.10

48,451.64

Equity Capital

0.00

Face Value

0.0

10000.0

Reserves

41,71,460.70

30,85,208.70

28,66,475.27

20,79,773.05

19,11,810.28

18,05,768.30

16,64,763.17

Earnings per share (EPS)

1700.0

1284.39

696.74

986.26

652.36

827.41

157.03

Diluted Earnings per share

1700.0

1284.39

696.74

986.26

652.36

827.41

157.03

Operating Profit Margin (Excl OI)

2.81%

2.59%

1.38%

2.72%

1.78%

2.24%

1.4%

Gross Profit Margin

2.78%

3.28%

2.68%

3.11%

2.24%

2.68%

1.61%

PAT Margin

1.94%

1.67%

1.04%

1.44%

0.97%

1.36%

0.29%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - YoY

Net Sales

YoY Growth in quarter ended Dec 2025 is 30.27% vs 31.73% in Dec 2024

Consolidate Net Profit

YoY Growth in quarter ended Dec 2025 is 160.22% vs 229.34% in Dec 2024

Operating Profit (PBDIT) excl Other Income

YoY Growth in quarter ended Dec 2025 is 44.47% vs 3,670.85% in Dec 2024

Interest

YoY Growth in quarter ended Dec 2025 is 34.99% vs 22.96% in Dec 2024

Operating Profit Margin (Excl OI)

YoY Growth in quarter ended Dec 2025 has improved from Dec 2024

Compare Quarterly Results Of FPT Digital Retail JSC With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(VND)

Change(%)

Net Sales

1,49,12,761.57

79,90,148.67

69,22,612.90

86.64%

Other Operating Income

0.00

Total Operating income

1,49,12,761.57

79,90,148.67

69,22,612.90

86.64%

Raw Material Cost

1,20,38,093.55

72,97,770.41

47,40,323.14

64.96%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

1,06,489.87

1,55,109.15

-48,619.28

-31.35%

Selling and Distribution Expenses

24,54,926.99

4,03,671.79

20,51,255.20

508.15%

Other Expenses

-10,648.99

-15,510.91

4,861.92

31.35%

Total Expenditure (Excl Depreciation)

1,44,93,020.54

77,01,442.21

67,91,578.33

88.19%

Operating Profit (PBDIT) excl Other Income

4,19,741.03

288,706.46

1,31,034.57

45.39%

Other Income

1,01,763.99

77,604.58

24,159.41

31.13%

Operating Profit (PBDIT)

5,21,505.02

3,66,311.04

1,55,193.98

42.37%

Interest

1,06,489.87

1,55,109.15

-48,619.28

-31.35%

Exceptional Items

0.00

Gross Profit (PBDT)

28,74,668.02

6,92,378.25

21,82,289.77

315.19%

Depreciation

0.00

Profit Before Tax

4,15,015.15

2,11,201.89

2,03,813.26

96.50%

Tax

66,678.88

49,663.04

17,015.84

34.26%

Provisions and contingencies

0.00

Profit After Tax

2,89,511.09

1,59,764.50

1,29,746.59

81.21%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

2,89,511.09

1,59,764.50

1,29,746.59

81.21%

Share in Profit of Associates

0.00

Minority Interest

58,825.18

1,774.34

57,050.84

3,215.33%

Other related items

0.00

Consolidated Net Profit

3,48,336.27

1,61,538.85

1,86,797.42

115.64%

Equity Capital

0.00

Face Value

0.00

Reserves

41,71,460.70

34,32,531.93

7,38,928.77

21.53%

Earnings per share (EPS)

1,700.00

727.00

973.00

133.84%

Diluted Earnings per share

1,700.00

727.00

973.00

133.84%

Operating Profit Margin (Excl OI)

2.81%

3.61%

0.00

-0.80%

Gross Profit Margin

2.78%

2.64%

0.00

0.14%

PAT Margin

1.94%

2.00%

0.00

-0.06%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 14,91,276.16 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 13.75% vs 15.10% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 30.27% vs 31.73% in Dec 2024

Quarterly - Consolidate Net Profit

Consolidate Net Profit 34,833.63 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 31.01% vs 69.09% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 160.22% vs 229.34% in Dec 2024

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 41,974.10 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is -5.34% vs 73.64% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 44.47% vs 3,670.85% in Dec 2024

Quarterly - Interest

Interest 10,648.99 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 6.62% vs 6.64% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 34.99% vs 22.96% in Dec 2024

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 2.81%

in Dec 2025

Figures in %

QoQ Growth in quarter ended Dec 2025 has improved from Sep 2025

YoY Growth in quarter ended Dec 2025 has improved from Dec 2024